Income Breakdown
| TV Revenue | $7.4M |
| TV Placement Bonus | $443K |
| Matchday Revenue | $2.2M |
| Sponsorship | $529K |
| Merchandising | $6.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $1.2M |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $6.5M |
| Staff Wages | $97K |
| Transfer Amortization | $47K |
| Debt Interest | $0 |
| Loan Fees (Out) | $130K |
| Facility Maintenance | $2.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2027 |
$35.3M |
$9.3M |
$26.0M |
$62.4M |
| Jan 2027 |
$16.8M |
$9.3M |
$7.5M |
$36.5M |
| Dec 2026 |
$16.8M |
$8.9M |
$7.9M |
$29.6M |
| Nov 2026 |
$17.8M |
$9.0M |
$8.8M |
$21.6M |
| Oct 2026 |
$16.4M |
$16.8M |
$-450K |
$12.8M |
| Sep 2026 |
$18.5M |
$8.4M |
$10.1M |
$13.2M |
| Aug 2026 |
$0 |
$0 |
$0 |
$10.2M |